BNBCalc.com Investment Analysis Report of 781 N 2865 W, Hurricane, UT 84737, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

30.12% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

30.12%

Cap Rate

14.52%

Return on Investment

45.54%

Annual Revenue

$65,817

AirDNA projects $265/night at 68% occupancy ($65,816).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,853

Annual Expenses

$22,236

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,248

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$548

Management & Platform Fees

$165

Platform Fee (i.e. Airbnb)

$165

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$43,581

Your total deduction

$117,237

So, your new taxable income is your previous income minus your total deduction ($150,000 - $117,237)

$32,763

Your old tax bill

$45,000

Your new tax bill

$9,829

Estimated tax savings

$35,171

781 N 2865 W Hurricane, Utah, 84737

3 bed • 2 bath • 2 guests • $300,000

Annual Revenue

$65,817

Profit (Cash Flow)

$23,349

Cap Rate

14.5%

Annual Revenue

$65,817

AirDNA projects $265/night at 68% occupancy ($65,817)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.12% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

30.12%

Cap Rate

14.52%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Your total deduction

$19,349

Your adjusted annual income

$150,000 - $19,349 = $130,651

Taxes on $130,651 (30%)

$39,195

Your old tax bill

$45,000

Your new tax bill

$39,195

Estimated tax savings

$5,805

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com